Shuttle (TPE:2405) Cyclically Adjusted Book per Share: NT$12.18 (As of Dec. 2025)


TPE:2405 Shuttle Inc TPE:2405
72 GF Score
Price NT$17.50
GF Value NT$18.21
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Shuttle Cyclically Adjusted Book per Share?

Shuttle TPE:2405 72 Cyclically Adjusted Book per Share is NT$12.18 as of Dec. 2025. GuruFocus rates TPE:2405 with a GF Score™ of 72/100 and a GF Value™ of NT$18.21 (Fairly Valued). The stock has 1 warning sign investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

Shuttle's adjusted book value per share for the three months ended in Dec. 2025 was NT$10.144. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is NT$12.18 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Shuttle's average Cyclically Adjusted Book Growth Rate was -1.30% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -0.90% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 1.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Book Growth Rate using Cyclically Adjusted Book per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of Shuttle was 2.60% per year. The lowest was -0.90% per year. And the median was 1.65% per year.

As of today (2026-07-10), Shuttle's current stock price is NT$17.50. Shuttle's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$12.18. Shuttle's Cyclically Adjusted PB Ratio of today is 1.44.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Shuttle was 2.12. The lowest was 0.58. And the median was 1.16.


Shuttle  (TPE:2405) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

Shuttle's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=17.50/12.18
=1.44

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Shuttle was 2.12. The lowest was 0.58. And the median was 1.16.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


Shuttle Cyclically Adjusted Book per Share Related Terms


Shuttle Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Shuttle's Cyclically Adjusted Book per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Shuttle Cyclically Adjusted Book per Share Chart

Shuttle Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 12.06 12.50 12.45 12.34 12.18

Shuttle Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
Cyclically Adjusted Book per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 12.34 12.39 12.39 12.34 12.18

TPE:2405 vs SNDK, DELL, STX: Cyclically Adjusted Book per Share Comparison

For the Computer Hardware subindustry, Shuttle's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Shuttle Cyclically Adjusted PB Ratio vs Hardware Industry

For the Hardware industry and Technology sector, Shuttle's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Shuttle's Cyclically Adjusted PB Ratio falls into.


TPE:2405
72GF Score
Shuttle Inc TPE:2405
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shuttle Cyclically Adjusted Book per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Shuttle's adjusted Book Value per Share data for the three months ended in Dec. 2025 was:

Adj_Book= Book Value per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=10.144/324.0540*324.0540
=10.144

Current CPI (Dec. 2025) = 324.0540.

Shuttle Quarterly Data

Book Value per Share CPI Adj_Book
201603 10.673 238.132 14.524
201606 10.636 241.018 14.300
201609 10.777 241.428 14.465
201612 10.717 241.432 14.385
201703 10.340 243.801 13.744
201706 10.398 244.955 13.756
201709 10.271 246.819 13.485
201712 10.116 246.524 13.297
201803 10.027 249.554 13.020
201806 10.171 251.989 13.080
201809 10.069 252.439 12.925
201812 9.810 251.233 12.653
201903 9.717 254.202 12.387
201906 9.676 256.143 12.241
201909 9.780 256.759 12.343
201912 9.745 256.974 12.289
202003 9.598 258.115 12.050
202006 9.743 257.797 12.247
202009 9.671 260.280 12.041
202012 9.931 260.474 12.355
202103 9.934 264.877 12.153
202106 9.864 271.696 11.765
202109 9.874 274.310 11.665
202112 10.467 278.802 12.166
202203 10.497 287.504 11.831
202206 10.566 296.311 11.555
202209 10.732 296.808 11.717
202212 10.691 296.797 11.673
202303 10.792 301.836 11.586
202306 10.690 305.109 11.354
202309 10.680 307.789 11.244
202312 10.683 306.746 11.286
202403 10.892 312.332 11.301
202406 10.799 314.175 11.139
202409 10.711 315.301 11.008
202412 10.561 315.605 10.844
202503 10.601 319.799 10.742
202506 10.095 322.561 10.142
202509 10.155 324.800 10.132
202512 10.144 324.054 10.144

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of NT$12.18 mean?
Shuttle (TPE:2405) has a Cyclically Adjusted Book per Share of NT$12.18 as of Dec. 2025. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Shuttle and its competitors.
Is Shuttle's Cyclically Adjusted Book per Share too high?
Shuttle's current Cyclically Adjusted Book per Share is NT$12.18. Overall, Shuttle has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shuttle's Cyclically Adjusted Book per Share compare to SNDK and DELL?
Shuttle's Cyclically Adjusted Book per Share of NT$12.18 can be compared against companies in the Hardware industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Book per Share for a Hardware company?
A good Cyclically Adjusted Book per Share depends on the Hardware industry context. However, Cyclically Adjusted Book per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Shuttle and its competitors. Shuttle's current Cyclically Adjusted Book per Share is NT$12.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shuttle stock overvalued right now?
Based on GuruFocus' analysis, Shuttle (TPE:2405) is currently considered Fairly Valued. The stock's GF Value™ is NT$18.21, compared to a current price of NT$17.50 — trading 3.9% below its estimated fair value. The current Cyclically Adjusted Book per Share is NT$12.18. Shuttle's overall GF Score™ is 72/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For Shuttle (TPE:2405), the current Cyclically Adjusted Book per Share is NT$12.18 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Shuttle (TPE:2405) Overvalued in 2026?

Based on GuruFocus' analysis, Shuttle stock appears to be undervalued. The current stock price of NT$17.50 is trading 3.9% below its estimated GF Value™ of NT$18.21. GuruFocus considers Shuttle to be Fairly Valued.

Key valuation signals for TPE:2405:

  • Cyclically Adjusted Book per Share: NT$12.18
  • GF Value™: NT$18.21 vs. price of NT$17.50 (3.9% below fair value)
  • GF Score™: 72/100 with 1 warning sign

No single metric tells the full story. See the TPE:2405 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shuttle Business Description

Address No. 30, Lane 76, Rei-Kuang Road, Nei-Hu District, Taipei, TWN
Shuttle Inc operates in the Information technology sector. The Company is engaged in the manufacturing and selling of laptops, barebones, mainboards, and other computer peripherals, as well as providing related technical services. The segments of the company are Computer Equipment engaged in selling Computer peripherals and components and Medical Device engaged in selling air mattresses and medical peripherals. The company derives maximum revenue from Computer Equipment Segment.
72GF Score

Get the complete analysis for TPE:2405

Cyclically Adjusted Book per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

NT$17.50
Price
NT$18.21
GF Value